[CSCSTEL] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
10-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -6.53%
YoY- -57.29%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,048,470 1,141,728 1,126,994 1,206,148 1,034,734 869,936 1,372,850 -4.39%
PBT -27,023 38,433 37,511 38,564 94,775 116,562 51,974 -
Tax 5,757 -9,383 -9,505 -9,014 -25,595 -25,408 6,794 -2.72%
NP -21,266 29,050 28,006 29,550 69,180 91,154 58,768 -
-
NP to SH -21,266 29,050 28,006 29,550 69,180 91,154 58,768 -
-
Tax Rate - 24.41% 25.34% 23.37% 27.01% 21.80% -13.07% -
Total Cost 1,069,736 1,112,678 1,098,988 1,176,598 965,554 778,782 1,314,082 -3.36%
-
Net Worth 728,695 777,394 771,936 772,329 791,054 780,146 694,257 0.80%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 11,153 26,037 26,104 26,117 48,508 74,655 24,392 -12.22%
Div Payout % 0.00% 89.63% 93.21% 88.38% 70.12% 81.90% 41.51% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 728,695 777,394 771,936 772,329 791,054 780,146 694,257 0.80%
NOSH 371,783 371,959 372,916 373,106 373,139 373,276 375,274 -0.15%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -2.03% 2.54% 2.49% 2.45% 6.69% 10.48% 4.28% -
ROE -2.92% 3.74% 3.63% 3.83% 8.75% 11.68% 8.46% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 282.01 306.95 302.21 323.27 277.31 233.05 365.83 -4.24%
EPS -5.72 7.81 7.51 7.92 18.54 24.42 15.66 -
DPS 3.00 7.00 7.00 7.00 13.00 20.00 6.50 -12.08%
NAPS 1.96 2.09 2.07 2.07 2.12 2.09 1.85 0.96%
Adjusted Per Share Value based on latest NOSH - 374,909
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 283.54 308.75 304.77 326.18 279.82 235.25 371.26 -4.39%
EPS -5.75 7.86 7.57 7.99 18.71 24.65 15.89 -
DPS 3.02 7.04 7.06 7.06 13.12 20.19 6.60 -12.21%
NAPS 1.9706 2.1023 2.0875 2.0886 2.1392 2.1097 1.8775 0.80%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.01 1.24 1.19 1.33 1.72 1.30 0.84 -
P/RPS 0.36 0.40 0.39 0.41 0.62 0.56 0.23 7.74%
P/EPS -17.66 15.88 15.85 16.79 9.28 5.32 5.36 -
EY -5.66 6.30 6.31 5.95 10.78 18.78 18.64 -
DY 2.97 5.65 5.88 5.26 7.56 15.38 7.74 -14.74%
P/NAPS 0.52 0.59 0.57 0.64 0.81 0.62 0.45 2.43%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 09/02/15 21/02/14 05/02/13 10/02/12 17/02/11 05/02/10 13/02/09 -
Price 1.00 1.30 1.19 1.43 1.76 1.53 0.92 -
P/RPS 0.35 0.42 0.39 0.44 0.63 0.66 0.25 5.76%
P/EPS -17.48 16.65 15.85 18.06 9.49 6.27 5.87 -
EY -5.72 6.01 6.31 5.54 10.53 15.96 17.02 -
DY 3.00 5.38 5.88 4.90 7.39 13.07 7.07 -13.30%
P/NAPS 0.51 0.62 0.57 0.69 0.83 0.73 0.50 0.33%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment